Upload
dinhtu
View
219
Download
3
Embed Size (px)
Citation preview
Providing professional apartment brokerage and marketing services for over 28 years
Mike Buhl
CRRC-OKC
405.360.5966 [email protected]
Darla Knight
CRRC-Tulsa
918.557.5966
Boulder Plaza Apartments 1 8 4 0 S o u t h B o u l d e r Av e Tu l s a , O k l a h o m a 7 4 11 9
87-Units
www.crrc.us
Arkansas Oklahoma Kansas
Price Reduced $225,000 87-units in Mid-Town Outstanding Location Overlooks Veterans Park with exceptional views One of the last HAP (MOD) contracts in Tulsa in
place on 18 units Studio and One Bedroom Floor Plans Potential Value Add Opportunity Some long term Senior Residents
The information included herein is from reliable sources, but is not guaranteed and is offered subject to errors and omissions.
www.crrc.us
Boulder Plaza Apartments
Table of Contents
1. Property Highlights
Disclaimer Photographs Submarket Map Neighborhood Map Aerial Map Offering Description Property Highlights Unit Mix Floor Plans Site Map
2. Purchase Price and Terms
Purchase Price and Terms
3. Income/Expense Statement
Income & Expense Statement
4. Rent & Sale Comparables
Sale Comparables Rent Comparables
5. Tulsa Overview
Tulsa Economic Profile
6. Oklahoma Broker Relationship Act
Oklahoma Broker Relationship Act
www.crrc.us
Boulder Plaza Apartments
Disclaimer
This package has been prepared to provide summary information to prospective buyers and to establish an initial and preliminary level of interest in the property described herein. It is not intended to present all material information regarding the subject property, and is not a substitute for a complete and thorough due diligence investigation. Commercial Realty Resources has not made any investigation of the actual property, the tenants, the operating history, financial reports, leases, square footage, age or any other aspect of the property, including but not limited to the actual number of appliances being conveyed or any potential environmental problems that may exist and makes no warranty or representation whatsoev-er concerning these issues. The information contained in this package has been obtained from sources we believe to be reliable; however, Commercial Realty Resources and Seller have not conducted any investigation regarding these matters and makes no warranty or representation whatsoever regarding the accuracy or completeness of the information provided. Any proformas, projections, opinions, assumptions or estimates used are for example only and do not necessarily represent the current or future performance of the property. Commercial Realty Resources and Seller recommend that prospective buyers conduct an in-depth investi-gation of the physical and financial aspects of the property to determine if the property meets their needs and expectations. We also recommend that prospective buyers consult with their tax, financial and legal advisors on any matter that may affect their decision to purchase the property and the subsequent con-sequences of ownership. Commercial Realty Resources and Seller recommend that prospective buyers consult with qualified pro-fessionals regarding the presence of any molds, funguses, or other organisms that may adversely affect the property and the health of individuals. The material contained in this document is not to be copied and/or used for any purpose or made availa-ble without the express written consent of Commercial Realty Resources.
www.crrc.us
Submarket Map
Boulder Plaza ApartmentsBoulder Plaza ApartmentsBoulder Plaza Apartments 1840 South Boulder Ave
Tulsa, Oklahoma
www.crrc.us
Neighborhood Map
Boulder Plaza ApartmentsBoulder Plaza ApartmentsBoulder Plaza Apartments 1840 South Boulder Ave
Tulsa, Oklahoma
www.crrc.us
Aerial Photo
Boulder Plaza ApartmentsBoulder Plaza ApartmentsBoulder Plaza Apartments 1840 South Boulder Ave
Tulsa, Oklahoma
www.crrc.us
Offering Description
Highlights: Price Reduced $225,000 87-units Outstanding Location Overlooks Veterans Park with exceptional views One of the last HAP (MOD) contracts in Tulsa in place on 18 units Studio and One Bedroom Floor Plans Potential Value Add Opportunity Some long term Senior Residents
Boulder Plaza is an eight-story mid/rise apartment community built in1953. The property con-sists of 87 units on approximately 0.81 acres of land. The ful l basement includes on-si te laundry along with a resident social area. The bui lding is constructed with poured-in-place concrete including a concrete roof structure with bui lt up type cov-er. The unit mix consists of 16 Studio units and 71 one bedroom units. Unit interiors in-clude exceptional views, appl iance packages including frost-free refr igerators. The property is master metered for gas and electr ic and operates as al l bi l ls paid. Boulder Plaza has an outstanding location in mid town Tulsa with l imited competition for i ts current use. The property has a very desi rable location for potential up-grades. The Midtown area of Tulsa boasts some of the highest land values in the City. Being one of the most densely developed sections of Tulsa, demand has re-mained constant for residential type properties. Boulder Plaza is just east of River Parks, a 7 mi le publ ic park located along the east bank of the Arkansas River. The River Parks 4-lane biking and jogging trai ls connect to more than 45 miles of bike and jogging trai ls with City wide access. On the east side of Riverside Drive con-struction for “ The Gathering Place “ is in the beginning stages. “ The Gathering Place” is a $200,000,000 park made possible by The Kiser Foundation. City leaders expect the park to be al l that Central Park is to New York City. Tulsa continues the revital ization of downtown with a new 18,000-seat arena, baseball park, arts center, restaurants, retai l , housing and hotels, and companies of al l s izes and industr ies are taking notice. From Fortune 500s to new start-ups, businesses are choosing the Tulsa region for i ts growth opportunities, talented workforce and affordable business costs.
Boulder Plaza ApartmentsBoulder Plaza ApartmentsBoulder Plaza Apartments 1840 South Boulder Ave
Tulsa, Oklahoma
www.crrc.us
What’s New in Tulsa
Tulsa region remains a top U.S. hub for manufacturing 6.18.2012 As the Tulsa region continues a trend of economic growth and lowering unemployment, the area’s strong manufacturing base is playing a significant role. Tulsa is ranked among the top cities, nationwide, for manufacturing. In addition, the Tulsa region was recently named the state’s leading manufacturing hub. The region’s unemployment rate was back under 5 percent in April, with Tulsa experiencing a surge in its thriving manufacturing sector. In other positive news for the region, a number of companies that have previously moved aspects of their operations overseas are now returning those product lines to the Tulsa area. Tulsa region jobless rate continues to drop 5.30.2012 The Tulsa region’s unemployment rate dropped significantly in April, falling to 4.9 percent. According to the latest data from the U.S. Bureau of Labor Statistics, the unemployment rate de-creased from 5.3 percent in March and is considerably lower than the 6.2 percent rate the region had at the same time last year. In April, roughly 2,000 jobs were filled, and 2,000 who were unemployed took jobs. This means the labor force remained stable. Bob Ball, Tulsa Metro Chamber economist, said: “This is the lowest monthly rate since January 2009. This news, coupled with the April gain year-over-year of 2.63 percent in non-farm employment, is the best it can be. This drop in the unemployment rate occurred for all the right reasons.” Small businesses thrive in Oklahoma's business-friendly environment 5.24.2012 In a recent survey of 6,000 small-business owners from across the nation, Oklahoma was one of only three states to receive a top rating for business friendliness. Oklahoma ranked as the third friendliest state nationwide in regard to its climate for small business. The survey was conducted over a two-month period by Thumbtack.com and the Kauffman Foun-dation. It relied on data gathered directly from small business owners.
http://visittulsa.com/index
Boulder Plaza ApartmentsBoulder Plaza ApartmentsBoulder Plaza Apartments 1840 South Boulder Ave
Tulsa, Oklahoma
www.crrc.us
Oil and gas added 12,000 jobs during past two years 5.14.2012 The state’s thriving oil and gas industry added 12,000 jobs in the last two years, according to a new-ly-released study commissioned by the Oklahoma Energy Resources Board. Of those jobs, about a third were added in the Tulsa region. The Tulsa area has added at least 1,200 jobs related to oil and gas extraction over the past two years, with thousands more added in other aspects of the industry. The region added approximate-ly 2,500 jobs in manufacturing related to oil and gas during the same time period. More than 18,000 Tulsa region jobs are in oil and gas and related industries. Tulsa Metro Chamber President and CEO Mike Neal stated: "The Tulsa region continues to outpace the nation in many areas of economic growth and job creation. Much credit is due to our strong legacy of oil and gas sector employers who are committed to the Tulsa area's future.” Tulsa Mayor Dewey F. Bartlett, Jr., said: “Our thriving energy industry is a catalyst for the Tulsa region's strong economic development, with energy-related businesses playing an important role in our continued economic success." Data from the Tulsa Metro Chamber shows the far-reaching impact of the oil and gas in-dustry in northeast Oklahoma: • In the Tulsa region, each job in oil and gas supports 1.7 jobs in resource-supplying companies and contributes $428,000 to gross product for the Tulsa 10-county area. • Throughout the Tulsa-area economy, one job in oil and gas supports four additional jobs across all sectors. • One year’s activity in Tulsa-area oil and gas supports total sales tax of $440 million and a total property tax of $227 million. Tulsa region highlighted in Area Development 5.14.2012 A feature article in the April edition of “Area Development” details steps the Tulsa region is taking to ensure it remains a national economic development leader. In the article, Tulsa’s Future and strong regional partnerships are touted as a catalyst for the region’s success. The article also cited the ar-ea’s highly-educated workforce, affordable cost of living and business-friendly climate as factors that make the Tulsa-region attractive to a variety of companies. Information Provided by Tulsa Chamber of Commerce
What’s New in Tulsa continued
Boulder Plaza ApartmentsBoulder Plaza ApartmentsBoulder Plaza Apartments 1840 South Boulder Ave
Tulsa, Oklahoma
Property Description: Boulder Plaza is an eight-story mid/rise apartment community built in1953. The property consists of 87 units on approximately 0.81 acres of land. The ful l basement includes on-si te laundry along with a resident social area. The bui lding is constructed with poured-in-place concrete including a concrete roof structure with bui lt up type cover. The unit mix consists of 16 Studio units and 71 one bed-room units. . The property is master metered for gas and electric and operates as al l bi l ls paid.
Number of Units: 87 Units
Number of Buildings: 1 eight-story mid/rise apartment building with full basement area.
Year Built: 1953 (according to courthouse records)
Apartment Features: Unit interiors include exceptional views, appliance pack-ages including frost-free refr igerators.
Property Amenities: Elevators Laundry Facilities Cabana area Resident social area
Construction:
Style: Eight story mid rise apartment building
Exterior: Poured-in-place Concrete. Full Basement, Asphalt parking area.
Roof: Concrete Roof structure with built up type cover
Mechanical System: Electrical / Gas Metering: Master metered
HVAC: Individual Wall Heat and Window Unit Air Conditioning
Hot Water: Boiler -replaced in 2008
Water: Provided by Property
Site/Land Area: 0.81 acres (according to courthouse records)
Density: 18 units per acre
Current Occupancy: 96%
Real Estate Taxes: 05700921201730 Assessed Value (2013): 152,738 Tax Rate: 127.92 per 1,000 of Assessed Value Assessment Ratio: 11% of Market Value Taxes: $19,538
www.crrc.us
Boulder Plaza ApartmentsBoulder Plaza ApartmentsBoulder Plaza Apartments 1840 South Boulder Ave
Tulsa, Oklahoma
Recent Capital Improvements: Replaced Boiler 2008 Replaced both Elevator motors and mechanical system 2009
www.crrc.us
The information included herein is from reliable sources, but is not guaranteed and is offered subject to errors and omissions.
Boulder Plaza ApartmentsBoulder Plaza ApartmentsBoulder Plaza Apartments 1840 South Boulder Ave
Tulsa, Oklahoma
UNIT MIX
DISTRIBUTION RATIO
www.crrc.us
1 Bed / 1 Bath82%
Studio18%
The information included herein is from reliable sources, but is not guaranteed and is offered subject to errors and omissions.
Boulder Plaza ApartmentsBoulder Plaza ApartmentsBoulder Plaza Apartments 1840 South Boulder Ave
Tulsa, Oklahoma
No. Units Sq.Ft. Total Sq.Ft. Market Rent Rent/Sq.Ft. Gross/Mo. Gross/Yr.
16 Studio 398 6,368 525.00 1.32 8,400 100,800
71 1bed/1bath 417 29,607 550.00 1.32 39,050 468,600
87 414 35,975 545.40 1.32 47,450 569,400
#Bdrm/Bth
FLOOR PLANS
www.crrc.us
Boulder Plaza ApartmentsBoulder Plaza ApartmentsBoulder Plaza Apartments 1840 South Boston Ave
Tulsa, Oklahoma
www.crrc.us
PURCHASE PRICE & TERMS
Purchase Price:
$2,400,000
Terms of Sale:
Cash Buyer to Obtain New Financing
Price Per Apartment Unit:
$27,586
Price Per Net Rentable Sq. Ft.
$66.71
Cap Rate: (Based on Proforma)
8.97%
The information included herein is from reliable sources, but is not guaranteed and is offered subject to errors and omissions.
Boulder Plaza ApartmentsBoulder Plaza ApartmentsBoulder Plaza Apartments 1840 South Boston Ave
Tulsa, Oklahoma
Assumptions– We applied current market rents to calculate Gross Potential Rent of $569,400. This equates to an average monthly rate of $545 per unit and $1.32 per square foot. We used a 5% vacancy rate, 5% loss-to-lease and expenses projected at $3,524 per unit per year. The stabi l ized Net Operating Income was determined to be $215,234. Replacement Reserves are included at $250 per unit. Cap Rate- A 8.97 cap rate was applied to the stabilized NOI, reflecting the grade and location of the asset. Adjustments- Real Estate Taxes were adjusted to the higher assessed value.
Spreadsheet included on next page
www.crrc.us
Financial Analysis
Boulder Plaza ApartmentsBoulder Plaza ApartmentsBoulder Plaza Apartments 1840 South Boston Ave
Tulsa, Oklahoma
Annual Property Operating DataRun Date: 14-Jan-14 Price: 2,400,000$ Cap Rate: 8.97%
Project: Boulder Plaza Per Unit: 27,586$ Cash-On-Cash : 18.33%
Location: 1840 South Boulder Tulsa, Ok Per Foot: 66.71$ GRM: 4.21
Number of Units: 87 Mortgage Balance: 1,920,000$
Net Rentable S.F. 35,975 Equity Requirement: 480,000$ 20%
No. Units Sq.Ft. Total Sq.Ft. Market Rent Rent/Sq.Ft. Gross/Mo. Gross/Yr.
16 Studio 398 6,368 525.00 1.32 8,400 100,800
71 1bed/1bath 417 29,607 550.00 1.32 39,050 468,600
87 414 35,975 545.40 1.32 47,450 569,400
Actual 2011 Actual 20122013 Trailing thru
Nov2013 Proforma Per Unit
INCOME 569,400 6,545
Gross Potential 569,400 6,545
Loss to Lease 5% 28,470 327
Vacancy 5% 28,470 327
Total Rental Income 507,991 511,635 512,460 5,890
Concessions / Bad Debt
507,991 511,636 512,460 5,890
Laundry Income 2,990 3,389 39
Other Income 6,000 69
Total Revenue 503,919 507,991 514,626 521,849 5,998
EXPENSES R E Taxes 19,297 18,560 22,549 35,178 404
Insurance 29,417 27,073 30,203 26,100 300
Management Fee 5% 26,092 300
Water & Sewer 32,210 38,097 37,953 38,000 437
Trash 3,732 3,771 3,266 3,800 44
Natural Gas 16,716 16,369 16,689 17,000 195 Original Bal. 1,920,000$
Electric 55,533 37,789 42,536 39,000 448 Current Bal 1,920,000$
Maintenance/Repairs 19,292 21,231 33,650 24,500 282 Interest Only 0
Advertising 3,292 3,224 1,563 2,000 23 Maturity Date 10
Administration 4,479 5,884 4,861 5,000 57 Amortization 30
Pest Control 1,525 2,600 2,018 2,175 25 Interest Rate 5.25%
Elevator Service 10,978 9,812 9,731 10,000 115 Constant 6.626%
Payroll / Taxes / Benefit / Bonus 33,945 44,976 62,152 45,000 517 Debt Service 127,228$
Legal 2,697 2,928 1,195 1,500 17
Contract painter 3,211 5,292 2,880 3,500 40
Landscaping 3,590 3,831 3,243 3,588 41
Fire Protection/Security 3,751 2,432 1,748 2,432 28
Replacement Reserves 20,683 17,234 21,750 250
Total Operating Expenses 264,348 261,103 276,237 306,615 3,524
2,819 2,819 3,175 3,524 8.52
Net Operating Income 262,566 262,566 238,389 215,234 2,474
Debt Service - 127,228 1,462
Cash Flow Before Taxes 262,566 262,566 238,389 88,006 1,012
Real Estate Tax Information: 2013 Assessed Value: 152,738 Rate/$1000: 127.92 Value: $1,388,527
Account: Tax Amount: $19,538 Tax Dist: T-1A Per Unit: $15,960
New Financing
05700 921201730
#Bdrm/Bth
Sold Comparison
www.crrc.us
Boulder Plaza ApartmentsBoulder Plaza ApartmentsBoulder Plaza Apartments 1840 South Boston Ave
Tulsa, Oklahoma
Property Address: 4305 South Owasso, Tulsa, OK Size and Age: 56-units, Built in 1964 Price: $2,295,000 Price Per Unit: $40,982 Closing Date: 10 / 2013 Total Square Footage: 35,676 Abbey Road
Property Address: 1713 South Memorial, Tulsa, OK Size and Age: 182-units, Built in 1967 Price: $4,250,000 Price Per Unit: $23,352 Closing Date: 07 / 2013 Total Square Footage: 140,080 Autumn Ridge
Property Address: 2904 S. Maybelle Avenue, Tulsa, OK Size and Age: 200-units, Built in 1971 Price: $5,400,000 Price Per Unit: $27,000 Closing Date: 06/ 2013 Total Square Footage: 168,418 Western Pines
Note: While there are no recent sales comparable to Boulder Plaza the sales comps we used are the most recent, and closest in construction age.
Sold Comparison Summary
www.crrc.us
Boulder Plaza ApartmentsBoulder Plaza ApartmentsBoulder Plaza Apartments 1840 South Boston Ave
Tulsa, Oklahoma
Property
Price/Unit
Overall Price
No. Unit
Year Built
Abbey Road $40,982 $2,295,000 56 1964
Autumn Ridge $23,362 $4,250,000 182 1967
Western Pines $27,000 $5,400,000 200 1971
Total / Average $27,271 $11,945,000 438
Boulder Plaza $27,586 $2,400,000 87 1953
$40,982
$23,362
$27,000
$27,586
$‐
$5,000
$10,000
$15,000
$20,000
$25,000
$30,000
$35,000
$40,000
$45,000
Price per UnitAverage
Sold Comparison Map
www.crrc.us
Boulder Plaza ApartmentsBoulder Plaza ApartmentsBoulder Plaza Apartments 1840 South Boston Ave
Tulsa, Oklahoma
www.crrc.us
RENT COMPS It is difficult to estimate market rents for Boulder Plaza. Boulder Plaza has very little competi-tion with properties operating as all bills paid and properties that take income based resi-dents. The three apartment communities were selected as most competitive. Each proper-ty has been chosen due to its similarity with regard to location, age, or amenities. While each property may not be directly comparable in all aspects, collectively they represent the rental market for Boulder Plaza. Rental Rates are based on market rates only and do not include any concessions or specials.
Legacy at Riverview 3200 Riverside Drive Tulsa, OK 74105
Built: Units: Avg. Jr. one Bed Rent: Avg. One Bed Rent:
1961 407 $425 / $0.72 $445 / $0.69
Baltimore Arms 24 East 17th Street Tulsa, OK 74104
Built: Units: Avg. Jr.one Bed Rent: Avg. One Bed Rent:
1929 17 $515 / $1.14 $760 / $1.08
Mansion House 1638 South Carson Tulsa, OK 74119
Built: Units: Avg. Jr.one Bed Rent: Avg. One Bed Rent:
1963 $705 / $1.41 $730 / $1.04
Boulder Plaza ApartmentsBoulder Plaza ApartmentsBoulder Plaza Apartments 1840 South Boston Ave
Tulsa, Oklahoma
www.crrc.us
RENT COMP MAP
Boulder Plaza ApartmentsBoulder Plaza ApartmentsBoulder Plaza Apartments 1840 South Boston Ave
Tulsa, Oklahoma
www.crrc.us
2012 Tulsa Economic Profile 2012 Tulsa Demographics and 2012 Tulsa Largest Employers List can be found on the dedicated web page at: http://www.crrc.us/boulderplaza.html or you can scan the below QR Code with your Smartphone to connect.
www.crrc.us
Boulder Plaza ApartmentsBoulder Plaza ApartmentsBoulder Plaza Apartments 1840 South Boston Ave
Tulsa, Oklahoma
www.crrc.us
Mike Buhl CRRC Oklahoma City 611 24th Avenue SW, Suite 100 Norman, OK 73069 405-360-5966 [email protected]
Darla Knight CRRC Tulsa 4137 S. Harvard, Suite E Tulsa, OK 74135 918-557-5966 [email protected]
Boulder Plaza ApartmentsBoulder Plaza ApartmentsBoulder Plaza Apartments 1840 South Boston Ave
Tulsa, Oklahoma
OKLAHOMA REAL ESTATE COMMISSION
What You Need to Know About Broker Services
A real estate broker may work with one or both parties to a real estate transaction. The Oklahoma BrokerRelationships Law (Title 59, Oklahoma Statutes, §858-351 – 858-363) allows a real estate firm to provide brokerageservices to both parties to the transaction. This could occur when a firm has contracted with a seller to sell their propertyand a prospective buyer contacts that same firm to see the property. If the prospective buyer wants to make an offer onthe property, the firm must now provide a written notice to both the buyer and seller that the firm is now providingbrokerage services to both parties to the transaction.
Oklahoma real estate brokers have mandatory duties and responsibilities to all parties in a real estatetransaction. These duties and responsibilities shall be described and disclosed in writing prior to signing a contract tosell, purchase, lease, option or exchange real estate. These duties and responsibilities are to:
Treat all parties with honesty and exercise reasonable skill and care.
Receive all written offers and counteroffers, reduce offers or counteroffers to a written form upon request ofany party to a transaction and present timely all written offers and counteroffers (unless specifically waived inwriting by a party).
Timely account for all money and property received by the broker.
Disclose information pertaining to the property as required by the Residential Property Condition DisclosureAct.
Comply with all requirements of The Oklahoma Real Estate License Code and all applicable statutes andrules.
Keep confidential information received from a party or prospective party confidential unless written consent isgranted by the party, the disclosure is required by law, or the information is public or becomes public as theresults of actions from a source other than the broker. Confidential information includes:
o That a party is willing to pay more or accept less than what is being offeredo That a party or prospective party is willing to agree to financing terms different from those offeredo The motivating factors of the party or prospective party purchasing, selling, leasing, optioning or
exchanging the propertyo Any information specifically designated as confidential by the party unless such information is public.
A broker has additional duties and responsibilities only to a party for whom the broker is providing brokerageservices. These duties and responsibilities shall also be described and disclosed in writing prior to signing a contract tosell, purchase, lease, option and exchange real estate. These duties are to:
Inform the party in writing when an offers is made that the party will be expected to pay certain costs,brokerage services costs and approximate amount of the costs.
Keep the party informed regarding the transaction.
If a broker intends to provide fewer brokerage services than those required to complete a transaction, the brokershall provide written disclosure to the party for whom the broker is providing services. The disclosure shall includea description of those steps in the transaction that the broker will not provide and state that the broker assisting the otherparty in the transaction is not required to provide assistance with these steps in any manner.
Disclosure of these duties and responsibilities is required in writing. The duties and responsibilities disclosed by thebroker shall be confirmed in writing by each party in a separate provision, incorporated in or attached to the contract topurchase, option or exchange real estate.
Services provided to a tenant do not automatically create a broker relationship. When a broker provides brokerageservices to a landlord under a property management agreement, the services provided to the tenant by the broker shallnot be construed as creating a broker relationship between the broker and the tenant unless otherwise agreed to inwriting; however, the broker owes to the tenant the duties of honesty and exercising reasonable skill and care.
This form was created by the Oklahoma Real Estate Contract Form Committee and approved by the Oklahoma Real Estate Commission.
OREC BROKER SERVICES INFORMATION (11-2013)
For more information, visit www.orec.ok.gov